Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.35% first-year return on $71,970 initial cash invested.
8.35%
Cash On Cash
9.15%
Cap Rate
1.47
DSCR
$3,108
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $2,607 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$2,607
Mortgage P&I
43%
$1,335
Property Taxes
4%
$125
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342